[PARAMON] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
14-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -7.05%
YoY- 70.15%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 164,997 157,656 120,371 133,241 98,775 135,443 123,633 21.23%
PBT 33,590 16,553 20,598 24,783 23,822 21,313 17,482 54.61%
Tax -8,765 -6,455 -4,351 -6,602 -4,262 -6,957 -3,767 75.68%
NP 24,825 10,098 16,247 18,181 19,560 14,356 13,715 48.57%
-
NP to SH 23,187 10,098 14,635 18,181 19,560 14,356 13,715 41.96%
-
Tax Rate 26.09% 39.00% 21.12% 26.64% 17.89% 32.64% 21.55% -
Total Cost 140,172 147,558 104,124 115,060 79,215 121,087 109,918 17.61%
-
Net Worth 874,263 853,471 800,100 746,840 746,590 726,244 712,774 14.59%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 21,125 - 8,448 - 18,578 - -
Div Payout % - 209.21% - 46.47% - 129.41% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 874,263 853,471 800,100 746,840 746,590 726,244 712,774 14.59%
NOSH 422,349 422,510 402,060 337,936 337,823 337,788 337,807 16.07%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 15.05% 6.41% 13.50% 13.65% 19.80% 10.60% 11.09% -
ROE 2.65% 1.18% 1.83% 2.43% 2.62% 1.98% 1.92% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 39.07 37.31 29.94 39.43 29.24 40.10 36.60 4.45%
EPS 5.49 2.39 3.64 5.38 5.79 4.25 4.06 22.30%
DPS 0.00 5.00 0.00 2.50 0.00 5.50 0.00 -
NAPS 2.07 2.02 1.99 2.21 2.21 2.15 2.11 -1.26%
Adjusted Per Share Value based on latest NOSH - 337,936
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 26.49 25.32 19.33 21.39 15.86 21.75 19.85 21.23%
EPS 3.72 1.62 2.35 2.92 3.14 2.31 2.20 41.97%
DPS 0.00 3.39 0.00 1.36 0.00 2.98 0.00 -
NAPS 1.4038 1.3704 1.2847 1.1992 1.1988 1.1662 1.1445 14.59%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.54 1.54 1.54 1.56 1.66 1.52 1.51 -
P/RPS 3.94 4.13 5.14 3.96 5.68 3.79 4.13 -3.09%
P/EPS 28.05 64.44 42.31 29.00 28.67 35.76 37.19 -17.15%
EY 3.56 1.55 2.36 3.45 3.49 2.80 2.69 20.56%
DY 0.00 3.25 0.00 1.60 0.00 3.62 0.00 -
P/NAPS 0.74 0.76 0.77 0.71 0.75 0.71 0.72 1.84%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 19/05/15 24/02/15 26/11/14 14/08/14 28/05/14 27/02/14 21/11/13 -
Price 1.70 1.55 1.52 1.55 1.61 1.57 1.56 -
P/RPS 4.35 4.15 5.08 3.93 5.51 3.92 4.26 1.40%
P/EPS 30.97 64.85 41.76 28.81 27.81 36.94 38.42 -13.39%
EY 3.23 1.54 2.39 3.47 3.60 2.71 2.60 15.57%
DY 0.00 3.23 0.00 1.61 0.00 3.50 0.00 -
P/NAPS 0.82 0.77 0.76 0.70 0.73 0.73 0.74 7.08%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment